Eternal Energy Public Company Limited
SET:EE.BK
0.17 (THB) • At close October 17, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) THB.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.048 | 0.079 | 0.584 | 0.318 | 2.097 | 20.439 | 82.624 | 191.98 | 368.696 | 926.851 | 854.468 | 1,268.794 | 11.361 | 15.674 | 4.536 | 12.207 | 4.629 | 9.857 | 46.798 | 6.374 | 10.551 | 10.876 | 24.723 | 8.378 | 4.596 | 2.052 | 3.062 | 8.484 | 12.827 | 19.473 | 25.62 | 31.122 | 21.49 | 24.239 | 31.61 | 6.425 | 4.833 | 10.457 | 24.613 | 419.345 | 386.973 | 49.665 | 139.865 | 117.329 | 3.907 | 17.992 | 7.854 | 36.328 | 322.017 | 364.547 | 931.986 | 928.629 | 939.108 | 953.422 | 973.283 | 975.728 | 880.365 | 995.323 | 1,009.676 |
Short Term Investments
| 109.072 | 109.072 | 109.072 | 125.112 | 141.152 | 218.144 | 162.24 | 116.11 | 0 | 0 | 0 | 22.7 | 35.7 | 35.7 | 51.7 | 52 | 63 | 62.7 | 30.7 | 76.7 | 76.7 | 83.7 | 75.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 18 | 18 | 46.05 | 51.25 | 51.35 | 44.15 | 550.5 | 577.05 | 918.15 | 815.4 | 827.9 | 930.7 | 910.5 | 916.5 | 894 | 600 | 562.5 | 0 | 0 | 0 | 0 | 0 | 0 | 110 | 0 | 0 |
Cash and Short Term Investments
| 109.12 | 109.151 | 109.656 | 125.43 | 143.249 | 238.583 | 244.864 | 308.09 | 368.696 | 926.851 | 854.468 | 1,291.494 | 47.061 | 51.374 | 56.236 | 64.207 | 67.629 | 72.557 | 77.498 | 83.074 | 87.251 | 94.576 | 100.423 | 8.378 | 4.596 | 2.052 | 3.062 | 8.484 | 12.827 | 19.473 | 25.62 | 31.122 | 36.49 | 42.239 | 49.61 | 52.475 | 56.083 | 61.807 | 68.763 | 969.845 | 964.023 | 967.815 | 955.265 | 945.229 | 934.607 | 928.492 | 924.354 | 930.328 | 922.017 | 927.047 | 931.986 | 928.629 | 939.108 | 953.422 | 973.283 | 975.728 | 990.365 | 995.323 | 1,009.676 |
Net Receivables
| 2.198 | 3.927 | 2.242 | 5.096 | 1.889 | 4.424 | 13.712 | 13.316 | 6.719 | 3.171 | 6.554 | 5.585 | 5.406 | 5.558 | 5.587 | 5.448 | 5.408 | 5.274 | 5.197 | 5.524 | 5.104 | 5.503 | 5.087 | 5.02 | 4.862 | 5.104 | 5.04 | 6.038 | 5.507 | 7.954 | 4.347 | 4.31 | 4.168 | 4.296 | 4.164 | 6.653 | 5.777 | 5.855 | 4.544 | 6.603 | 10.872 | 2.971 | 2.132 | 2.844 | 2.363 | 2.886 | 2.262 | 3 | 2.616 | 2.94 | 0 | 0.792 | 0 | 0.716 | 0 | 0.654 | 0 | 0 | 0.018 |
Inventory
| 18.919 | 21.892 | 17.22 | 17.933 | 76.87 | 45.409 | 30.33 | 29 | 27.88 | 14.098 | 4.925 | 0.035 | 0.017 | 0.016 | 0.045 | 0.029 | 0.01 | 0.005 | 0.037 | 0.037 | 0.009 | 0 | 0.043 | 0.029 | 0.015 | 0.001 | 0.032 | 0.025 | 0.009 | 0.003 | 0.013 | 0.026 | 0.013 | 0.013 | 0.005 | 0.09 | 0.356 | 0.263 | 0.194 | 0.111 | 0.336 | 0.365 | 0.394 | 0.515 | 0.675 | 0.577 | 0.393 | 0.718 | 0.898 | 0.7 | 0.93 | 1.413 | 1.203 | 1.142 | 2.073 | 1.553 | 3.512 | 3.734 | 2.819 |
Other Current Assets
| 1.253 | 118.046 | 0.963 | 3.236 | 5.497 | 0.005 | 9.325 | 12.38 | 0.54 | 1.947 | 100 | 0.829 | 0.756 | 1.123 | 0.75 | 0.984 | 0.692 | 1.15 | 0.473 | 0.951 | 0.746 | 1.196 | 0.515 | 0.977 | 0.682 | 1.114 | 0.485 | 6.038 | 5.507 | 7.954 | 2.952 | 3.592 | 3.263 | 4.133 | 3.43 | 4.324 | 3.869 | 4.292 | 3.315 | 5.319 | 3.279 | 8.319 | 15.361 | 9.514 | 16.776 | 9.059 | 15.301 | 11.944 | 16.62 | 11.768 | 13.132 | 17.439 | 14.179 | 11.741 | 10.393 | 10.451 | 10.472 | 10.539 | 8.065 |
Total Current Assets
| 131.49 | 134.97 | 130.081 | 148.46 | 227.505 | 293.601 | 298.23 | 362.787 | 406.216 | 946.067 | 967.383 | 1,297.941 | 53.241 | 58.071 | 62.618 | 70.668 | 73.739 | 78.986 | 83.205 | 89.586 | 93.111 | 101.275 | 106.068 | 14.404 | 10.155 | 8.271 | 8.62 | 14.547 | 18.343 | 27.43 | 32.932 | 39.049 | 43.934 | 50.681 | 57.208 | 63.543 | 66.085 | 72.217 | 76.815 | 981.878 | 978.511 | 979.47 | 975.161 | 962.767 | 954.421 | 941.013 | 952.775 | 945.989 | 942.15 | 942.455 | 946.048 | 948.272 | 954.49 | 967.021 | 985.75 | 988.387 | 1,004.349 | 1,009.597 | 1,022.308 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 147.521 | 151.427 | 155.433 | 159.366 | 164 | 166.194 | 137.093 | 101.748 | 98.262 | 54.226 | 43.933 | 143.067 | 142.968 | 143.108 | 137.676 | 137.592 | 137.778 | 137.968 | 135.129 | 135.149 | 135.158 | 135.164 | 135.185 | 152.006 | 152.028 | 140.118 | 140.14 | 99.227 | 493.032 | 493.071 | 493.108 | 493.148 | 582.847 | 582.889 | 582.298 | 582.274 | 582.163 | 582.184 | 582.063 | 582.261 | 583.73 | 583.867 | 582.942 | 582.193 | 587.113 | 592.894 | 594.19 | 536.799 | 537.566 | 539.058 | 536.908 | 537.508 | 532.118 | 521.187 | 510.305 | 513.147 | 514.677 | 515.593 | 517.176 |
Goodwill
| 625.149 | 695.509 | 719.219 | 979.641 | 1,102.601 | 1,190.741 | 1,190.741 | 1,190.741 | 1,190.741 | 608.578 | 608.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 625.149 | 695.509 | 719.219 | 979.641 | 1,102.601 | 1,190.741 | 1,190.741 | 1,190.741 | 1,190.741 | 608.578 | 608.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 393.777 | 0 | 47.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 30.033 | 30.011 | 0 | 0 | 0 | 378.201 | 1,098.523 | 1,066.02 | 1,029.607 | 972.693 | 1,003.092 | 949.084 | 1,043.241 | 1,013.034 | 982.386 | 935.499 | 899.976 | 880.604 | 843.232 | 857.031 | 804.094 | 767.452 | 741.82 | 720.115 | 700.052 | 746.936 | 742.524 | 667.516 | 619.629 | 596.623 | 538.839 | 451.576 | 374.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | -30.033 | -30.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1.556 | 1.497 | 1.496 | 1.492 | 1.497 | 1.497 | 31.525 | 31.107 | 1.106 | 150.705 | 150.695 | 0.727 | 378.928 | 378.879 | 384.558 | 384.689 | 384.689 | 384.689 | 384.579 | 384.518 | 384.518 | 384.518 | 384.518 | 425.048 | 425.008 | 437.25 | 437.25 | 82.417 | 82.417 | 35.25 | 82.417 | 82.606 | 82.798 | 158.643 | 195.74 | 257.896 | 348.947 | 439.997 | 523.697 | 0.834 | 0.834 | 0.834 | 1.366 | 1.366 | 1.366 | 11.832 | 1.366 | 1.366 | 1.366 | 1.365 | 1.365 | 1.465 | 1.469 | 1.469 | 1.469 | 1.469 | 1.469 | 1.599 | 5.007 |
Total Non-Current Assets
| 774.227 | 848.433 | 876.148 | 1,140.499 | 1,268.099 | 1,358.433 | 1,359.359 | 1,323.595 | 1,290.109 | 813.509 | 803.206 | 521.994 | 1,620.419 | 1,588.006 | 1,551.841 | 1,494.974 | 1,525.559 | 1,471.742 | 1,562.948 | 1,532.701 | 1,502.062 | 1,455.181 | 1,419.679 | 1,457.658 | 1,420.268 | 1,434.398 | 1,381.483 | 1,343.123 | 1,317.519 | 1,295.853 | 1,275.828 | 1,322.939 | 1,408.419 | 1,409.298 | 1,397.916 | 1,437.043 | 1,470.198 | 1,474.007 | 1,480.913 | 583.345 | 584.814 | 584.951 | 584.558 | 583.809 | 588.728 | 604.726 | 595.555 | 538.165 | 538.932 | 540.423 | 538.273 | 538.973 | 533.587 | 522.656 | 511.774 | 514.616 | 516.146 | 517.192 | 522.184 |
Total Assets
| 905.717 | 983.403 | 1,006.23 | 1,288.959 | 1,495.603 | 1,652.034 | 1,657.59 | 1,686.382 | 1,696.325 | 1,759.576 | 1,770.589 | 1,819.936 | 1,673.659 | 1,646.077 | 1,614.459 | 1,565.642 | 1,599.298 | 1,550.728 | 1,646.152 | 1,622.286 | 1,595.172 | 1,556.456 | 1,525.747 | 1,472.062 | 1,430.423 | 1,442.669 | 1,390.103 | 1,357.67 | 1,335.862 | 1,323.282 | 1,308.76 | 1,361.988 | 1,452.353 | 1,459.979 | 1,455.125 | 1,500.586 | 1,536.283 | 1,546.223 | 1,557.729 | 1,565.223 | 1,563.325 | 1,564.421 | 1,559.719 | 1,546.576 | 1,543.149 | 1,545.739 | 1,548.33 | 1,484.154 | 1,481.082 | 1,482.878 | 1,484.321 | 1,487.246 | 1,488.076 | 1,489.677 | 1,497.523 | 1,503.003 | 1,520.495 | 1,526.789 | 1,533.855 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.238 | 0.092 | 0.141 | 0 | 0.309 | 0.225 | 0.156 | 0.048 | 0.077 | 0.059 | 0.08 | 0.427 | 0.054 | 0.052 | 0.238 | 0.065 | 0.079 | 0.088 | 0.056 | 0.052 | 20.81 | 14.039 | 8.075 | 0.394 | 0.339 | 0.437 | 0.325 | 0.406 | 0.331 | 0.357 | 0.353 | 0.648 | 0.299 | 0.38 | 0.546 | 0.541 | 0.645 | 0.483 | 0.592 | 0.832 | 0.599 | 0.613 | 0.692 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0.025 | 0.01 |
Short Term Debt
| 9.84 | 7.697 | 6.627 | 1.145 | 0.561 | 0.669 | 0.662 | 1.006 | 0.995 | 0.984 | 0.974 | 0.63 | 0.623 | 0.617 | 1.28 | 0.673 | 0.667 | 0.66 | 0 | 0 | 0 | 0 | 0 | 18 | 12 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.096 | 0.169 | 0.269 | 0.361 | 0.419 | 0.718 | 1.084 | 1.385 | 1.685 | 1.685 | 1.685 | 1.458 | 1.441 | 1.424 | 1.407 |
Tax Payables
| 0 | 0 | 0 | 0.228 | 0.124 | 0 | 0 | 0 | 0 | 42.876 | 42.876 | 63.151 | 0 | 0.242 | 0.227 | 0.268 | 0.408 | 0.386 | 0.242 | 0.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.101 | 0.101 | 0.092 | 0.909 | 1.806 | 0.906 | 0.024 | 0.23 | 0.069 | 0 | 0 | 0.256 | 0.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.238 | -0.092 | -0.141 | 0 | -0.309 | -0.225 | -0.156 | -0.048 | -0.077 | -0.059 | -0.08 | 0 | 0 | 0 | 0 | 0 | -0.079 | -0.088 | -0.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.23 | 0.069 | 0 | 0.088 | 0.256 | 0.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.857 |
Other Current Liabilities
| 15.085 | 12.536 | 5.403 | 4.3 | 1.971 | 5.465 | 3.381 | 4.254 | 2.122 | 44.21 | 46.747 | 117.872 | 52.408 | 166.809 | 160.113 | 153.005 | 146.385 | 140.013 | 133.147 | 126.305 | 117.831 | 113.208 | 106.643 | 47.638 | 40.942 | 34.384 | 27.811 | 0 | 0 | 0 | 0.879 | 0.865 | 0.583 | 0.905 | 1.16 | 0.905 | 0.6 | 0.929 | 1.273 | 1.059 | 1.31 | 2.346 | 3.929 | 0.601 | 0.476 | 0.533 | 4.54 | 0.312 | 0.273 | 0.288 | 1.35 | 4.832 | 6.162 | 4.023 | 3.934 | 2.911 | 3.461 | 3.475 | 1.688 |
Total Current Liabilities
| 24.925 | 20.233 | 12.03 | 5.445 | 2.532 | 6.134 | 4.043 | 5.26 | 3.117 | 45.194 | 47.72 | 118.502 | 53.032 | 167.426 | 161.393 | 153.678 | 147.052 | 140.673 | 133.574 | 126.36 | 117.883 | 113.446 | 106.708 | 65.638 | 52.942 | 39.384 | 27.863 | 20.81 | 14.039 | 8.075 | 1.273 | 1.204 | 1.02 | 1.23 | 1.567 | 1.235 | 0.957 | 1.283 | 1.921 | 1.358 | 1.689 | 2.892 | 4.47 | 1.295 | 1.285 | 1.363 | 5.64 | 1.36 | 1.561 | 2.076 | 2.434 | 6.217 | 7.848 | 5.709 | 5.619 | 4.372 | 4.902 | 4.924 | 5.961 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0.057 | 0.227 | 0.395 | 0.65 | 0.903 | 1.153 | 1.05 | 1.21 | 1.368 | 1.697 | 1.87 | 2.041 | 2.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0 | 0.024 | 0.081 | 2.078 | 2.084 | 2.149 | 2.208 | 2.562 | 2.91 | 3.48 | 3.834 | 4.313 | 4.675 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.375 | 0.381 | 0.386 | 0.392 | 0.398 | 0.403 | 0.409 | 0.415 | 0.42 | 0.144 | 0.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2.531 | 2.334 | 2.137 | 1.948 | 1.759 | 1.57 | 1.572 | 1.346 | 1.136 | 0.926 | 0.716 | 1.155 | 1.105 | 1.055 | 1.005 | 3.101 | 3.207 | 3.121 | 3.035 | 4.441 | 5.228 | 3.87 | 3.754 | 3.641 | 3.528 | 3.414 | 3.301 | 3.133 | 2.964 | 2.796 | 2.628 | 2.552 | 2.476 | 2.401 | 2.325 | 2.257 | 2.189 | 2.122 | 2.054 | 1.987 | 1.921 | 1.854 | 1.864 | 1.751 | 1.637 | 1.524 | 1.41 | 1.353 | 1.296 | 1.239 | 1.183 | 1.127 | 1.072 | 1.017 | 0 | 0 | 0 | 0 | -4.675 |
Total Non-Current Liabilities
| 2.906 | 2.715 | 2.523 | 2.34 | 2.156 | 2.03 | 2.207 | 2.155 | 2.206 | 1.973 | 2.013 | 2.205 | 2.314 | 2.423 | 2.702 | 4.97 | 5.247 | 5.331 | 3.035 | 4.441 | 5.228 | 3.87 | 3.754 | 3.641 | 3.528 | 3.414 | 3.301 | 3.133 | 2.964 | 2.796 | 2.628 | 2.552 | 2.476 | 2.401 | 2.325 | 2.257 | 2.189 | 2.122 | 2.054 | 1.987 | 1.921 | 1.854 | 1.864 | 1.751 | 1.637 | 1.556 | 1.41 | 1.377 | 1.378 | 3.318 | 3.266 | 3.276 | 3.28 | 3.579 | 2.91 | 3.48 | 3.834 | 4.313 | -0 |
Total Liabilities
| 27.831 | 22.947 | 14.553 | 7.785 | 4.688 | 8.164 | 6.25 | 7.415 | 5.324 | 47.167 | 49.733 | 120.706 | 55.346 | 169.849 | 164.095 | 158.648 | 152.299 | 146.003 | 136.609 | 130.8 | 123.111 | 117.316 | 110.462 | 69.278 | 56.469 | 42.798 | 31.164 | 23.942 | 17.004 | 10.871 | 3.901 | 3.756 | 3.496 | 3.63 | 3.892 | 3.492 | 3.147 | 3.405 | 3.975 | 3.345 | 3.61 | 4.747 | 6.334 | 3.045 | 2.922 | 2.919 | 7.05 | 2.738 | 2.939 | 5.394 | 5.7 | 9.493 | 11.128 | 9.288 | 8.53 | 7.851 | 8.736 | 9.236 | 5.961 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,217.5 | 2,780 | 2,217.5 | 2,217.5 | 2,217.5 | 2,217.5 | 2,780 |
Retained Earnings
| -1,357.387 | -1,277.367 | -1,246.779 | -958.019 | -757.47 | -599.791 | -593.647 | -567.843 | -556.755 | -536.458 | -520.195 | -531.987 | -563.176 | -703.739 | -716.07 | -752.279 | -710.498 | -750.856 | -721.674 | -739.731 | -758.371 | -792.077 | -815.932 | -828.433 | -857.263 | -831.346 | -872.278 | -883.773 | -898.642 | -905.089 | -912.641 | -859.268 | -768.642 | -761.151 | -766.267 | -720.407 | -684.363 | -674.681 | -663.746 | -669.339 | -671.502 | -657.826 | -664.116 | -673.969 | -677.273 | -688.397 | -676.22 | -736.083 | -739.357 | -740.016 | -738.879 | -739.748 | -740.552 | -737.111 | -728.507 | -722.349 | -705.741 | -699.948 | -683.645 |
Accumulated Other Comprehensive Income/Loss
| 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | -655.622 | -657.785 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 13.717 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -562.5 | -562.5 | -562.5 | -562.5 | -562.5 | -562.5 | -562.5 | -562.5 | -562.5 | -562.5 | -562.5 | -562.5 | -612.228 | -613.75 | -627.283 | -634.445 | -636.22 | -638.136 | -562.5 | -562.5 | -563.284 | -562.5 | -562.5 | -562.5 | -562.5 | -562.5 | -562.5 | -576.217 | -576.217 | -576.217 | -576.217 | -576.217 | -576.217 | -576.217 | -576.217 | -576.217 | -576.217 | -576.217 | -576.217 | 106.839 | 109.002 | -576.217 | -576.217 | -576.217 | -576.217 | -562.5 | -576.217 | -562.5 | -562.5 | -562.5 | -562.5 | -562.5 | 0 | -562.5 | 0 | 0 | 0 | 0 | -562.5 |
Total Shareholders Equity
| 873.83 | 953.85 | 984.438 | 1,273.197 | 1,473.746 | 1,631.426 | 1,637.57 | 1,663.374 | 1,674.462 | 1,694.759 | 1,711.022 | 1,699.229 | 1,618.313 | 1,476.228 | 1,450.364 | 1,406.994 | 1,446.999 | 1,404.724 | 1,509.543 | 1,491.486 | 1,472.061 | 1,439.139 | 1,415.285 | 1,402.784 | 1,373.954 | 1,399.871 | 1,358.939 | 1,333.727 | 1,318.858 | 1,312.411 | 1,304.859 | 1,358.232 | 1,448.858 | 1,456.349 | 1,451.233 | 1,497.093 | 1,533.137 | 1,542.819 | 1,553.754 | 1,561.878 | 1,559.715 | 1,559.674 | 1,553.384 | 1,543.531 | 1,540.227 | 1,542.82 | 1,541.28 | 1,481.417 | 1,478.143 | 1,477.484 | 1,478.621 | 1,477.752 | 1,476.948 | 1,480.389 | 1,488.993 | 1,495.151 | 1,511.759 | 1,517.552 | 1,533.855 |
Total Equity
| 877.886 | 960.455 | 991.677 | 1,281.174 | 1,490.915 | 1,643.87 | 1,651.339 | 1,678.967 | 1,691.001 | 1,712.409 | 1,720.856 | 1,699.229 | 1,618.313 | 1,476.228 | 1,450.364 | 1,406.994 | 1,446.999 | 1,404.724 | 1,509.543 | 1,491.486 | 1,472.061 | 1,439.139 | 1,415.285 | 1,402.784 | 1,373.954 | 1,399.871 | 1,358.939 | 1,333.727 | 1,318.858 | 1,312.411 | 1,304.859 | 1,358.232 | 1,448.858 | 1,456.349 | 1,451.233 | 1,497.093 | 1,533.137 | 1,542.819 | 1,553.754 | 1,561.878 | 1,559.715 | 1,559.674 | 1,553.384 | 1,543.531 | 1,540.227 | 1,542.82 | 1,541.28 | 1,481.417 | 1,478.143 | 1,477.484 | 1,478.621 | 1,477.752 | 1,476.948 | 1,480.389 | 1,488.993 | 1,495.151 | 1,511.759 | 1,517.552 | 1,533.855 |
Total Liabilities & Shareholders Equity
| 905.717 | 983.403 | 1,006.23 | 1,288.959 | 1,495.603 | 1,652.034 | 1,657.59 | 1,686.382 | 1,696.325 | 1,759.576 | 1,770.589 | 1,819.936 | 1,673.659 | 1,646.077 | 1,614.459 | 1,565.642 | 1,599.298 | 1,550.728 | 1,646.152 | 1,622.286 | 1,595.172 | 1,556.456 | 1,525.747 | 1,472.062 | 1,430.423 | 1,442.669 | 1,390.103 | 1,357.67 | 1,335.862 | 1,323.282 | 1,308.76 | 1,361.988 | 1,452.353 | 1,459.979 | 1,455.125 | 1,500.586 | 1,536.283 | 1,546.223 | 1,557.729 | 1,565.223 | 1,563.325 | 1,564.421 | 1,559.719 | 1,546.576 | 1,543.149 | 1,545.739 | 1,548.33 | 1,484.154 | 1,481.082 | 1,482.878 | 1,484.321 | 1,487.246 | 1,488.076 | 1,489.677 | 1,497.523 | 1,503.003 | 1,520.495 | 1,526.789 | 1,533.855 |